EQUITY | 12 Months Ended |
Dec. 31, 2014 |
Notes to Financial Statements | |
NOTE 8 - EQUITY | Series A Preferred Stock |
|
The Company had originally issued 1,000 shares of Series A Preferred Shares. The Series A Preferred Shares are not convertible and have no preferences or other rights except that the holders of the Series A Preferred shares shall be entitled to the number of votes that collectively equal 51% of the total number of votes that may be cast by the holders of Common Stock and Preferred Stock voting as one class. Refer to Note 13 –Subsequent Events for a clarification of the foregoing conversion rights of the Series A Preferred Stock. |
|
Common Stock |
|
On February 9, 2013, the Company issued a total of 40 shares of common stock to two consultants for services valued at $1,437.50 per share. As a result, the Company recorded stock compensation in the amount of $57,500. |
|
On June 11, 2013 and June 28, 2013, in connection with a Securities Purchase Agreement and convertible promissory note in the principal amount of $77,985 the Company converted the note into a total of 23 shares of the Company’s common stock at a conversion price of $3,346.25 per share. |
|
As compensation to consultants, on June 28, 2013, the Company issued a total of 21 shares of common stock to a public relations firm as settlement of its services valued at $1,849.62 per share. As a result, the Company recorded stock compensation in the amount of $38,842. Additionally on September 5, 2013, Redstone Investment Group, LLC was issued 60 shares of common stock for consulting services performed valued at $1,550 per share. As a result, the Company recorded stock compensation in the amount of $93,000. |
|
As compensation for investor relations, on August 12, 2013, pursuant to a portion of Convertible Note due to CLSS originally at $220,000 and sold to six (6) third parties by the original holder in the principal amount of $6,000, the Company converted the Note into a total of 4,800 shares of the Company’s common stock and issued to the six (6) parties for investor relation services valued at $6,000. The Company has instructed its transfer agent to place a stop and cancel 1,000 shares for failure of services performed. |
|
On September 3, 2013, the Company issued 425 shares of common stock to Mark R. Miklos valued at $750,000 in connection with the acquisition of Prime Time Medical. |
|
In October and November 2013 in connection with a Securities Purchase Agreement and convertible promissory note (“Note”) in the principal amount of $125,000, the Company converted the Note into a total of 2,577 shares of the Company’s common stock at conversion prices of $37.50 and $50 per share. |
|
On September 23, 2013, October 1 and 16, 2013 in connection with a Securities Purchase Agreement and convertible promissory note (“Note”) in the principal amount of $75,000, the Company converted the Note into a total of 1,012 shares of the Company’s common stock at conversion prices ranging from $50 to $75.00 per share. |
|
On October 25, 2013, in connection with two (2) Securities Purchase Agreements and convertible promissory notes (“Notes”) in the total principal amount of $120,250, the Company converted the Notes into a total of 2,600 shares of the Company’s common stock at a conversion price of $46.25 per share. |
|
On October 29, 2013, the Company’s Board of Directors authorized the issuance of 2,400 shares to CLSS Holdings, LLC, a company wholly owned by a former director and officer of the Company, issued in connection and in partial consideration, for the amendment of extension of maturity of certain promissory notes held by the Company in favor of CLSS. The shares were valued at $175.00 per share and recorded as stock compensation amounting to $420,000 in the accompanying financial statements. |
|
On November 20, 2013, pursuant to a portion of Convertible Note due to CLSS originally at $367,000, the Company converted $180,000 portion of the Note into a total of 4,800 shares of the Company’s common stock at a value of $37.50 per share. |
|
On December 2, 2013, in connection with a Securities Purchase Agreement and convertible promissory note in the principal amount of $50,000, the Company converted the note into a total of 1,280 shares of the Company’s common stock at a conversion price of $39.06 per share. |
|
On February 28, 2014, in exchange for a reduction of debt of the Company owed to CLSS for a share price of $12.50 per share, the Company issued 25,138 shares of restricted common stock to various existing individual shareholders designated by the owner of CLSS. |
|
On March 24, 2014, the Company converted a Convertible Note due to CLSS for $282,740 into 10,590 shares restricted at a price per share of $26.70. |
|
On February 28, 2014, the Company issued 861 shares of common stock to two (2) parties as commissions on the TCA lending financing valued at $64,000. |
|
During January 21, 2014 to March 28, 2014, the Company issued a total of 6,951 shares of restricted common stock to three (3) companies in connection with the conversion of convertible debt held. |
|
On March 28, 2014, the Company issued 1,076 shares of common stock as payment of advisory fee to TCA in connection with the TCA lending facility valued at $160,000. |
|
From April 1, 2014 to June 30, 2014, the Company issued a total of 6,956 shares of common stock to five (5) companies in connection with the conversion of convertible debt held. |
|
On April 28, 2014 and May 16, 2014, the Company converted a total of $362,353 portions of a Convertible Note due CLSS totaling $682,500 into 9,219 shares restricted at a prices ranging from $31.25 to $56.25. |
|
On June 9, 2014 the Company issued 1,460 shares of restricted common stock at a price of $62.25 per share to a third party as payment for services related to investor relations. |
|
On June 11, 2014, the Company issued 4,678 shares of restricted common stock to a former officer and a shareholder at a price per share of $31.25 in settlement of $145,596 of unpaid and accrued salaries. |
|
From July 1, 2014 through September 30, 2014, the Company issued a total of 19,446 shares of restricted common stock to a former officer and shareholder at prices per share ranging from $5.00 to $23.06 in settlement of $422,729 of unpaid and accrued salaries. |
|
On July 25, 2014, the Company issued 23,233 shares of restricted common stock to an officer of the Company in connection with the partial conversion of convertible stock held. |
|
On August 29, 2014 and September 17, 2014, the Company issued a total of 3,200 shares of restricted common stock to two (2) consultants as payment for financial and investor relations services valued at $29,755. |
|
On August 29, 2014, the Company converted a portion of Convertible Note due to CLSS for $313,000 into 6,916 shares restricted at a price per share of $10.25. |
|
From July 1, 2014 through September 30, 2014, the Company issued a total of 34,795 shares to six (6) parties in connection with the conversion of convertible debt held. |
|
During October 1, 2014 and December 31, 2014, the Company issued a total of 383,615 shares to six (6) parties in connection with the conversion of $413,906 in convertible debt held. |
|
On October 6, 2014 and November 10, 2014 the Company issued a total of 28,907 shares of restricted common stock to a former officer and shareholder at a prices ranging from $2.50 to $5.00 in settlement of $96,164 of unpaid and accrued salaries. |
|
During October 13, 2014 through December 18, 2014, the Company issued 244,551 shares to a Company owned by a former officer and shareholder in connection with the conversion of $254,258 in convertible debt held. |
|
From October 1, 2014 to December 31, 2014 the Company issued Redwood a total of 829,973 shares in connection with the conversion of $939,204 in convertible debt held. |
|
During 2014, the Company cancelled 2,576 shares of common previously issued to consultants for investor relations after demanding their return for nonperformance of service. |
|
On December 9, 2014, the Company issued 1,200 shares and 10,933 shares, respectively, to an individual investor and a Company owned by a former officer and shareholder at $18.75 per share in connection with the sale of its common stock plus warrants in a private placement. |
|
On December 16, 2014, the Company issued 1,200 shares of restricted common stock to a consultant as payment for investor relations services valued at $2,025. |
|
On December 30, 2014 the Company issued 58,394 shares of restricted common stock to an officer of the Company in connection with the conversion of $50,000 in convertible stock held. |
|
On October 30, 2013, our board of directors approved a 1-for-10 reverse split of our common shares (“2013 Reverse Split”). The 2013 Reverse Split became effective on December 23, 2013. As a result of the 2013 Reverse Split, each shareholder of record as of December 23, 2013 received one (1) share of common stock for each ten (10) shares of stock they held prior to the 2013 Reverse Split. |
|
On December 30, 2014, our board of directors approved a 1-for-125 reverse split of our common shares (“2014 Reverse Split”). The 2014 Reverse Split became effective on February 9, 2015. As a result of the 2014 Reverse Split, each shareholder of record as of February 9, 2015 received one (1) share of common stock for each one hundred twenty five (125) shares of stock they held prior to the 2014 Reverse Split. Additionally contemporaneously with this corporate action, the Company also approved the following corporate actions: |
|
· | A change of its corporate name to Sanomedics, Inc.; and | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
· | An increase in the number of authorized shares of its common stock from 250,000,000 to 650,000,000 shares. | | | | | | | | | | | | | | | | | | | | |
|
All references to common shares in the consolidated financial statements and accompanying notes to the consolidated financial statements have been retroactively restated to reflect the changes in capital structure resulting from the 2013 and 2014 Reverse Splits. |
|
Stock Options |
|
The Company uses the Black-Scholes option pricing model to determine the fair value of its stock options and warrant issuances. The determination of the fair value of stock-based payment awards on the date of grant using an option-pricing model is affected by the Company’s stock price, as well as assumptions regarding a number of complex and subjective variables. These variables include the Company’s expected stock price, volatility over the term of the awards, actual employee exercise behaviors, risk-free interest rate and expected dividends. For purposes of valuing stock options, the Company determined the expected volatility factor by comparing itself to the historic volatility of other companies in the same industry. The approximate risk free interest rate was based on the implied yield available on U.S. Treasury zero-coupon issues with remaining terms equivalent to the Company’s expected term on its stock based compensation. The expected term of the Company’s stock options was based on an estimate of future employee exercises. The Company does not intend to pay dividends on its common stock in the foreseeable future. Accordingly, the Company used a dividend yield of zero in its option pricing model. The weighted average fair value of stock compensation granted for the years ended December 31, 2014 and 2013 was $0 and $25, respectively |
|
The fair value was determined based on the assumptions shown in the table below: |
|
| | | 2013 | | | | | | | | | | | | | | | | | | |
Risk-free interest rate | | | 0.10 – 0.27% | | | | | | | | | | | | | | | | | | |
Expected dividend yield | | | 0% | | | | | | | | | | | | | | | | | | |
Expected volatility | | | 33.39 – 55.5% | | | | | | | | | | | | | | | | | | |
Expected life | | | 2 years | | | | | | | | | | | | | | | | | | |
Expected forfeitures | | | 0% | | | | | | | | | | | | | | | | | | |
Fair market value of common stock | | | $0.50 - $24.70 | | | | | | | | | | | | | | | | | | |
|
Pursuant to employment contracts entered into between the Company and its executive officers and consultants the Company granted an aggregate of 8,000 options on January 6, 2009 and 1,040 options on August 18, 2010 (3,600 options which expired in 2013) . Each of the options had a four to five year term with an exercise price of $62.50 per share. These options had a fair value of approximately $689,000, based upon the management assumptions using the Black Scholes model . |
|
On March 7, 2013, the Company granted to its Chief Technology Officer 120 seven-year stock options with an exercise price of $62.50 per share. The Company determined that the fair value of the options was de minimis. |
|
The following is a summary of the Company’s stock option activity through December 31, 2014: |
|
| | Stock | | | Weighted Average Exercise Price | | | | | | | | | | | | | | |
Options | | | | | | | | | | | | | |
Outstanding – December 31, 2012 | | | 9,018 | | | | 137.5 | | | | | | | | | | | | | | |
Exercisable - December 31, 2012 | | | 9,018 | | | | 112.5 | | | | | | | | | | | | | | |
Granted | | | 1,200 | | | | 11.25 | | | | | | | | | | | | | | |
Exercised | | | – | | | | – | | | | | | | | | | | | | | |
Forfeited/Cancelled | | | (1,440 | ) | | | – | | | | | | | | | | | | | | |
Outstanding – December 31, 2013 | | | 8,778 | | | | 112.5 | | | | | | | | | | | | | | |
Exercisable - December 31, 2013 | | | 8,778 | | | | 112.5 | | | | | | | | | | | | | | |
Granted | | | - | | | | - | | | | | | | | | | | | | | |
Exercised | | | - | | | | - | | | | | | | | | | | | | | |
Forfeited/Cancelled | | | (658 | ) | | | - | | | | | | | | | | | | | | |
Outstanding – December 31, 2014 | | | 8,120 | | | | 70.81 | | | | | | | | | | | | | | |
Exercisable – December 31, 2014 | | | 8,120 | | | | 70.81 | | | | | | | | | | | | | | |
|
Stock Options Outstanding | | | Stock Options Exercisable | |
Range of | | | Number | | | Weighted Average | | | Weighted Average | | | Number | | | Weighted Average | |
Exercise price | Outstanding | Remaining | Exercise Price | Exercisable | Exercise Price |
| | Contractual | | | |
| | Life (in years) | | | |
$ | 62.50 to $625.00. | | | | 8,120 | | | 1.31 Years | | | $ | 70.81 | | | | 8,120 | | | $ | 70.81 | |
| | | | | | | | | | | | | | | | | | | | | |
|
The aggregate intrinsic value for outstanding options is calculated as the difference between the exercise price of the underlined options and the quoted price of the Company’s common stock as of December 31, 2014 of $1.17. |
|
Warrants |
|
In connection with the Company's private placement memorandum dated September 2, 2014, for $750,000 of common equity at a price of $0.15 per unit, each investor received one share of common stock plus one warrant to purchase common stock at a strike price of $6.25 for a period of 2 years from the date of the subscription. |
|
The following is a summary of the Company’s warrant activity: |
|
| | Warrants | | | Weighted Average Exercise Price | | | | | | | | | | | | | | |
Outstanding – December 31, 2012 | | | 309 | | | | 3,600.00 | | | | | | | | | | | | | | |
Exercisable - December 31, 2012 | | | 309 | | | | 3,600.00 | | | | | | | | | | | | | | |
Granted | | | – | | | | – | | | | | | | | | | | | | | |
Exercised | | | – | | | | – | | | | | | | | | | | | | | |
Forfeited/Cancelled | | | (80 | ) | | | – | | | | | | | | | | | | | | |
Outstanding – December 31, 2013 | | | 229 | | | | 4,250.00 | | | | | | | | | | | | | | |
Exercisable - December 31, 2013 | | | 229 | | | | 4,250.00 | | | | | | | | | | | | | | |
Granted | | | 12,133 | | | | 106.27 | | | | | | | | | | | | | | |
Exercised | | | – | | | | – | | | | | | | | | | | | | | |
Forfeited/Cancelled | | | (123 | ) | | | – | | | | | | | | | | | | | | |
Outstanding – December 31, 2014 | | | 12,239 | | | | 106.27 | | | | | | | | | | | | | | |
Exercisable - December 31, 2014 | | | 12,239 | | | | 106.27 | | | | | | | | | | | | | | |
|
Warrants Outstanding | | | Warrants Exercisable | |
Range of | | | Number | | | Weighted | | | Weighted Average | | | Number | | | Weighted Average | |
Exercise prices | Outstanding | Average | Exercise Price | Exercisable | Exercise Price |
| | Remaining | | | |
| | Contractual | | | |
| | Life (in years) | | | |
$ | 6.25 – 943.75 | | | | 12,239 | | | 1.78 Years | | | $ | 106.27 | | | | 12,239 | | | $ | 106.27 | |